[KSL] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.02%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,214 103,297 53,791 71,432 72,567 68,448 67,093 -11.15%
PBT 20,725 58,210 20,271 22,981 25,266 25,572 23,294 -7.51%
Tax -5,548 -3,267 -5,792 -6,398 -7,238 -7,201 -6,394 -9.05%
NP 15,177 54,943 14,479 16,583 18,028 18,371 16,900 -6.93%
-
NP to SH 15,177 54,943 14,479 16,583 18,028 18,371 16,900 -6.93%
-
Tax Rate 26.77% 5.61% 28.57% 27.84% 28.65% 28.16% 27.45% -
Total Cost 41,037 48,354 39,312 54,849 54,539 50,077 50,193 -12.59%
-
Net Worth 558,173 544,647 265,593 473,040 478,619 459,939 265,954 64.14%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 31,871 - - - - -
Div Payout % - - 220.12% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 558,173 544,647 265,593 473,040 478,619 459,939 265,954 64.14%
NOSH 265,796 265,681 265,593 265,753 265,899 265,861 265,954 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.00% 53.19% 26.92% 23.22% 24.84% 26.84% 25.19% -
ROE 2.72% 10.09% 5.45% 3.51% 3.77% 3.99% 6.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.15 38.88 20.25 26.88 27.29 25.75 25.23 -11.12%
EPS 5.71 20.68 4.17 6.24 6.78 6.91 6.36 -6.95%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.05 1.00 1.78 1.80 1.73 1.00 64.21%
Adjusted Per Share Value based on latest NOSH - 265,753
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.42 9.96 5.18 6.88 6.99 6.60 6.47 -11.16%
EPS 1.46 5.30 1.40 1.60 1.74 1.77 1.63 -7.09%
DPS 0.00 0.00 3.07 0.00 0.00 0.00 0.00 -
NAPS 0.538 0.525 0.256 0.4559 0.4613 0.4433 0.2563 64.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.68 1.94 1.84 1.40 1.37 1.39 1.60 -
P/RPS 12.67 4.99 9.09 5.21 5.02 5.40 6.34 58.85%
P/EPS 46.94 9.38 33.75 22.44 20.21 20.12 25.18 51.64%
EY 2.13 10.66 2.96 4.46 4.95 4.97 3.97 -34.04%
DY 0.00 0.00 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.95 1.84 0.79 0.76 0.80 1.60 -13.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 31/05/07 28/02/07 21/11/06 21/08/06 22/05/06 27/02/06 -
Price 2.25 2.55 1.99 1.52 1.40 1.45 1.30 -
P/RPS 10.64 6.56 9.83 5.65 5.13 5.63 5.15 62.43%
P/EPS 39.40 12.33 36.50 24.36 20.65 20.98 20.46 54.97%
EY 2.54 8.11 2.74 4.11 4.84 4.77 4.89 -35.46%
DY 0.00 0.00 6.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.99 0.85 0.78 0.84 1.30 -12.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment